| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 216.1 | 217.3 | 313.9 | 306.4 | 479.8 | 595.9 | 170.3 | 332.8 | 547.9 | 272.2 | 171.6 | 247.3 | 389.8 | 95.1 | 21.7 | 27.1 | 15.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 103.3 | 100.6 | 127.5 | 94.2 | 0.0 | 0.0 | 242.0 | 423.1 | 273.4 | 207.3 | 199.2 | 118.5 | - | - | - | - | - |
| Cash And Short Term Investments | 319.4 | 317.9 | 441.4 | 400.6 | 479.8 | 595.9 | 412.3 | 755.9 | 821.2 | 479.5 | 370.8 | 365.8 | 389.8 | 95.1 | 21.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 153.2 | 155.3 | 146.1 | 131.9 | 107.4 | 88.4 | 106.8 | 87.3 | 76.2 | 68.7 | 52.8 | 35.6 | 21.3 | 11.7 | 8.3 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 390.1 | 392.6 | 381.1 | 359.2 | 328.9 | 332.1 | 295.8 | 257.4 | 210.0 | 168.9 | 130.8 | 93.7 | 48.3 | 26.6 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 9.8 | 11.9 | 11.9 | 14.5 | 16.1 | 8.9 | 6.0 | 6.5 | 9.0 | 2.0 | 3.4 | 1.4 | 3.4 | 2.3 | 3.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 17.6 | 12.0 | 7.5 | 4.5 | 1.9 | 0.0 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 17.6 | 12.0 | 7.5 | 4.5 | 1.9 | 0.0 | - | |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 110.4 | 216.1 | 231.1 | 197.7 | 222.0 | 217.3 | 261.6 | 252.4 | 296.0 | 313.9 | 305.1 | 270.3 | 289.3 | 306.4 | 331.0 | |||||||||||||||||||||||||
| 27.1 |
| 15.1 |
| - |
| - |
| - |
| Prepaid Expenses | 42.4 | 43.6 | 36.7 | 63.5 | 57.5 | 28.5 | 14.2 | 17.1 | 15.7 | 12.9 | 19.7 | 19.4 | 5.8 | 4.5 | 1.7 | - | - |
| Other Current Assets | 20.2 | 15.0 | 16.8 | 7.5 | 5.2 | 7.1 | 4.0 | 7.7 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 514.9 | 516.9 | 624.2 | 596.0 | 644.7 | 712.7 | 533.3 | 860.3 | 913.1 | 561.2 | 443.3 | 420.8 | 416.8 | 111.3 | 31.7 | - | - |
| 16.2 |
| - |
| - |
| Accumulated Depreciation | 298.4 | 316.9 | 312.4 | 282.0 | 245.0 | 230.4 | 184.9 | 142.6 | 106.4 | 76.4 | 50.4 | 31.0 | 17.7 | 11.8 | 6.4 | - | - |
| Property,Plant & Equipment Net | 91.7 | 75.7 | 68.7 | 77.2 | 83.9 | 101.7 | 110.9 | 114.8 | 103.7 | 92.4 | 80.5 | 62.8 | 30.7 | 14.8 | 9.9 | - | - |
| Long Term Investments | - | - | - | - | - | 0.0 | 53.5 | 0.0 | 25.0 | 0.0 | - | 38.6 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 135.8 | 131.0 | 103.9 | 102.3 | 105.1 | 109.3 | 104.6 | 105.6 | 108.0 | 170.7 | 172.2 | 67.3 | 59.7 | 48.6 | 0.0 | - | - |
| Intangible Assets | 49.0 | 58.8 | 7.6 | 9.0 | 10.7 | 13.5 | 10.1 | 13.4 | 16.9 | 32.6 | 39.3 | 5.8 | 5.2 | 5.9 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 16.0 | 24.1 | 48.6 | 97.4 | 140.8 | 168.2 | 197.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 150.9 | 177.1 | 161.7 | 134.0 | 65.4 | 48.8 | 38.4 | 59.4 | 40.4 | 11.0 | 3.7 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 958.5 | 983.6 | 1,014.7 | 1,015.9 | 1,050.5 | 1,154.9 | 1,070.7 | 1,175.6 | 1,225.6 | 885.2 | 755.4 | 629.7 | 516.0 | 187.7 | 43.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 5.8 | 3.0 | 3.8 | 5.2 | 4.2 | 4.1 | 4.3 | 3.8 | 3.5 | 3.3 | 2.9 | 3.0 | 2.6 | 2.9 | 2.1 | - | - |
| Operating Lease Liabilities Current | 7.4 | 20.7 | 39.2 | 39.7 | 40.2 | 51.2 | 57.5 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 112.5 | 131.3 | 132.8 | 138.0 | 119.6 | 87.8 | 72.3 | 61.1 | 73.7 | 36.7 | 43.5 | 29.6 | 19.0 | 15.0 | 7.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 172.1 | 155.0 | 175.9 | 182.8 | 164.0 | 143.0 | 134.2 | 64.9 | 86.2 | 60.4 | 49.8 | 34.0 | 25.0 | 20.1 | 12.7 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 17.5 | 22.5 | 48.1 | 86.7 | 128.0 | 148.9 | 174.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 58.1 | 62.2 | 41.3 | 36.1 | 7.2 | 8.4 | 6.8 | 3.9 | 3.8 | 0.7 | 0.7 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 35.1 | 30.7 | 17.6 | 12.0 | - | - | - | - | - | - |
| Total Liabilities | 247.6 | 239.6 | 265.2 | 305.6 | 299.2 | 300.4 | 315.7 | 100.0 | 116.9 | 78.0 | 61.8 | 41.5 | 29.5 | 22.0 | 12.7 | - | - |
| - |
| Additional Paid In Capital | 2,010.9 | 1,903.6 | 1,786.7 | 1,649.7 | 1,522.6 | 1,398.2 | 1,259.8 | 1,139.5 | 1,038.0 | 893.0 | 774.0 | 627.7 | 553.8 | 225.2 | 16.6 | - | - |
| Retained Earnings | (1,291.4) | (1,140.3) | (1,024.6) | (923.8) | (760.2) | (533.9) | (493.1) | (52.9) | 79.2 | (70.2) | (66.9) | (34.0) | (70.5) | (60.4) | (41.2) | - | - |
| Accumulated Other Comprehensive Income | (7.7) | (15.4) | (12.2) | (15.5) | (11.1) | (6.8) | (11.8) | (11.0) | (8.4) | (15.6) | (13.5) | (5.6) | 3.2 | 0.8 | 0.3 | - | - |
| Treasury Stock | 1.0 | 3.9 | 0.3 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 710.9 | 744.0 | 749.5 | 710.3 | 751.3 | 854.5 | 755.0 | 1,075.5 | 1,108.7 | 816.1 | 699.6 | 588.2 | 486.5 | 165.7 | (24.3) | (20.9) | (13.2) |
| Total Equity | 710.9 | 744.0 | 749.5 | 710.3 | 751.3 | 854.5 | 755.0 | 1,075.5 | 1,108.7 | 816.1 | 699.6 | 588.2 | 486.5 | 165.7 | (24.3) | (20.9) | (13.2) |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (461.9) | (358.8) | (358.3) | (385.3) | (93.2) | (21.7) | - | - |
| Working Capital | 342.9 | 361.9 | 448.4 | 413.2 | 480.7 | 569.7 | 399.2 | 795.4 | 826.9 | 500.8 | 393.5 | 386.8 | 391.8 | 91.2 | 19.0 | - | - |
| Book Value | 710.9 | 744.0 | 749.5 | 710.3 | 751.3 | 854.5 | 755.0 | 1,075.5 | 1,108.7 | 816.1 | 699.6 | 588.2 | 486.5 | 165.7 | (24.3) | (20.9) | (13.2) |
| Tangible Book Value | 526.0 | 554.2 | 638.0 | 599.0 | 635.5 | 731.8 | 640.3 | 956.5 | 983.9 | 612.9 | 488.1 | 515.1 | 421.6 | 111.1 | (24.5) | - | - |
| 421.2 |
| 465.1 |
| 479.8 |
| 531.6 |
| 558.2 |
| 588.6 |
| 595.9 |
| 590.8 |
| 525.7 |
| 364.6 |
| 170.3 |
| 123.4 |
| 139.5 |
| - |
| 332.8 |
| 423.5 |
| 389.4 |
| 392.3 |
| 547.9 |
| 362.4 |
| 319.8 |
| 272.3 |
| 272.2 |
| 224.9 |
| 196.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 103.3 | 102.5 | 103.4 | 102.4 | 100.6 | 135.4 | 132.4 | 124.7 | 127.5 | 121.5 | 126.9 | 124.9 | 94.2 | 90.9 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 122.6 | 242.0 | 258.4 | 272.8 | - | 423.1 | 414.0 | 413.9 | 422.3 | 273.4 | 195.8 | 192.0 | 213.2 | 207.3 | 207.4 | 201.8 |
| Cash And Short Term Investments | 110.4 | 319.4 | 333.6 | 301.1 | 324.4 | 317.9 | 397.0 | 384.8 | 420.8 | 441.4 | 426.6 | 397.2 | 414.2 | 400.6 | 421.8 | 421.2 | 465.1 | 479.8 | 531.6 | 558.2 | 588.6 | 595.9 | 590.8 | 525.7 | 487.2 | 412.3 | 381.8 | 412.2 | - | 755.9 | 837.5 | 803.4 | 814.6 | 821.2 | 558.2 | 511.8 | 485.5 | 479.5 | 432.3 | 398.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 152.2 | 153.2 | 153.5 | 156.0 | 158.2 | 155.3 | 155.1 | 153.9 | 147.7 | 146.1 | 159.6 | 151.7 | 140.4 | 131.9 | 127.2 | 124.7 | 111.8 | 107.4 | 105.8 | 101.5 | 88.8 | 88.4 | 84.8 | 72.0 | 85.9 | 106.8 | 101.4 | 95.7 | - | 87.3 | 81.8 | 78.5 | 75.5 | 76.2 | 68.5 | 68.8 | 68.1 | 68.7 | 66.6 | 59.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 39.4 | 42.4 | 63.3 | 52.3 | 45.1 | 43.6 | 38.1 | 45.0 | 38.4 | 36.7 | 39.7 | 38.7 | 37.0 | 63.5 | 74.0 | 65.3 | 60.5 | 57.5 | ||||||||||||||||||||||
| Other Current Assets | 16.8 | 20.2 | 32.3 | 21.5 | 14.2 | 15.0 | 14.3 | 20.4 | 13.5 | 16.8 | 9.3 | 9.3 | 7.3 | 7.5 | 47.5 | 40.8 | 34.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 302.0 | 514.9 | 550.3 | 509.4 | 527.7 | 516.9 | 590.2 | 583.7 | 606.9 | 624.2 | 625.9 | 587.5 | 591.6 | 596.0 | 623.1 | 611.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 361.4 | 390.1 | 396.0 | 397.0 | 404.3 | 392.6 | 384.5 | 395.2 | 386.1 | 381.1 | 373.9 | 367.2 | 360.5 | 359.2 | 350.4 | 347.2 | 338.0 | 328.9 | 332.3 | 338.6 | 334.4 | 332.1 | 323.9 | 313.2 | 305.8 | 295.8 | 288.3 | 277.8 | - | 257.4 | 245.1 | 234.4 | 223.1 | 210.0 | 193.2 | 184.1 | 176.1 | 168.9 | 163.5 | 152.6 |
| Accumulated Depreciation | 266.0 | 298.4 | 306.3 | 312.8 | 325.1 | 316.9 | 310.5 | 324.6 | 317.9 | 312.4 | 301.5 | 291.6 | 283.6 | 282.0 | 271.7 | 264.9 | 254.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 95.4 | 91.7 | 89.8 | 84.2 | 79.2 | 75.7 | 74.0 | 70.6 | 68.2 | 68.7 | 72.4 | 75.6 | 76.9 | 77.2 | 78.7 | 82.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 355.6 | 135.8 | 135.7 | 136.5 | 133.8 | 131.0 | 104.4 | 102.5 | 102.8 | 103.9 | 101.9 | 103.3 | 103.2 | 102.3 | 98.3 | 101.5 | 104.3 | 105.1 | ||||||||||||||||||||||
| Intangible Assets | 98.8 | 49.0 | 51.5 | 53.9 | 56.4 | 58.8 | 6.6 | 7.0 | 7.3 | 7.6 | 8.0 | 8.3 | 8.7 | 9.0 | 9.3 | 9.7 | 10.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.4 | 16.0 | 17.6 | 19.9 | 20.8 | 24.1 | 28.4 | 40.7 | 44.5 | 48.6 | 72.1 | 79.6 | 87.1 | 97.4 | 104.4 | 122.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 110.7 | 142.7 | 136.3 | 139.6 | 136.7 | 121.6 | 121.4 | 119.4 | 106.3 | 139.7 | 117.3 | 97.4 | 81.6 | 64.6 | 51.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 144.1 | 150.9 | 145.1 | 176.2 | 167.2 | 177.1 | 176.5 | 160.5 | 163.7 | 161.7 | 147.0 | 179.0 | 154.2 | 134.0 | 115.4 | 94.8 | 77.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,013.3 | 958.5 | 989.9 | 980.2 | 985.2 | 983.6 | 980.2 | 965.0 | 993.5 | 1,014.7 | 1,027.3 | 1,033.3 | 1,021.7 | 1,015.9 | 1,030.3 | 1,023.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.9 | 9.8 | 12.1 | 11.9 | 12.7 | 11.9 | 6.9 | 12.5 | 6.1 | 11.9 | 6.7 | 12.0 | 18.2 | 14.5 | 10.4 | 17.5 | 11.4 | 16.1 | 17.8 | 14.4 | 5.3 | 8.9 | 10.6 | 2.6 | 6.1 | 6.0 | 3.1 | 2.9 | - | 6.5 | 6.8 | 9.8 | 6.6 | 9.0 | 2.3 | 3.2 | 4.0 | 2.0 | 1.0 | 1.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.6 | 5.8 | 7.1 | 3.9 | 5.6 | 3.0 | 7.6 | 5.2 | 7.0 | 3.8 | 7.1 | 5.4 | 7.4 | 5.2 | 8.4 | 6.1 | 8.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.1 | 7.4 | 8.4 | 9.8 | 13.1 | 20.7 | 28.0 | 35.1 | 39.4 | 39.2 | 38.7 | 38.2 | 39.0 | 39.7 | 40.2 | 41.2 | ||||||||||||||||||||||||
| Accrued Expenses | 101.1 | 112.5 | 168.6 | 142.0 | 163.6 | 131.3 | 134.7 | 117.8 | 144.9 | 132.8 | 143.9 | 171.9 | 152.9 | 138.0 | 150.8 | 132.7 | 146.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 173.7 | 172.1 | 184.1 | 155.7 | 182.4 | 155.0 | 170.4 | 158.1 | 191.3 | 175.9 | 189.7 | 215.5 | 199.3 | 182.8 | 199.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.9 | 17.5 | 19.0 | 20.7 | 20.4 | 22.5 | 25.9 | 32.5 | 38.0 | 48.1 | 57.5 | 67.8 | 77.2 | 86.7 | 95.1 | 105.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 60.6 | 58.1 | 53.7 | 57.3 | 54.4 | 62.2 | 44.4 | 39.0 | 42.2 | 41.3 | 40.5 | 41.4 | 41.1 | 36.1 | 34.4 | 18.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 382.2 | 247.6 | 256.7 | 233.8 | 257.2 | 239.6 | 240.7 | 229.6 | 271.5 | 265.2 | 287.7 | 324.7 | 317.6 | 305.6 | 329.0 | 304.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - |
| Additional Paid In Capital | 2,041.4 | 2,010.9 | 1,982.1 | 1,958.4 | 1,923.6 | 1,903.6 | 1,873.7 | 1,848.7 | 1,809.5 | 1,786.7 | 1,757.2 | 1,732.9 | 1,692.9 | 1,649.7 | 1,616.0 | 1,587.3 | ||||||||||||||||||||||||
| Retained Earnings | (1,394.4) | (1,291.4) | (1,238.5) | (1,203.8) | (1,181.1) | (1,140.3) | (1,120.7) | (1,098.4) | (1,065.3) | (1,024.6) | (1,002.1) | (1,010.3) | (975.0) | (923.8) | (894.0) | (849.9) | (808.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.6) | (7.7) | (7.8) | (7.1) | (12.9) | (15.4) | (10.5) | (14.1) | (14.0) | (12.2) | (15.3) | (13.9) | (13.8) | (15.5) | (20.6) | |||||||||||||||||||||||||
| Treasury Stock | 6.3 | 1.0 | 2.6 | 1.0 | 1.6 | 3.9 | 2.9 | 0.8 | 8.3 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | - | 3.1 | 2.9 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 631.1 | 710.9 | 733.2 | 746.4 | 728.0 | 744.0 | 739.5 | 735.3 | 722.0 | 749.5 | 739.6 | 708.6 | 704.1 | 710.3 | 701.4 | 718.6 | 724.3 | |||||||||||||||||||||||
| Total Equity | 631.1 | 710.9 | 733.2 | 746.4 | 728.0 | 744.0 | 739.5 | 735.3 | 722.0 | 749.5 | 739.6 | 708.6 | 704.1 | 710.3 | 701.4 | 718.6 | 724.3 | 751.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 128.3 | 342.9 | 366.2 | 353.7 | 345.3 | 361.9 | 419.9 | 425.6 | 415.6 | 448.4 | 436.3 | 372.0 | 392.3 | 413.2 | 423.7 | 431.2 | 441.7 | 480.7 | ||||||||||||||||||||||
| Book Value | 631.1 | 710.9 | 733.2 | 746.4 | 728.0 | 744.0 | 739.5 | 735.3 | 722.0 | 749.5 | 739.6 | 708.6 | 704.1 | 710.3 | 701.4 | 718.6 | 724.3 | 751.3 | ||||||||||||||||||||||
| Tangible Book Value | 176.7 | 526.0 | 546.0 | 555.9 | 537.8 | 554.2 | 628.5 | 625.9 | 611.8 | 638.0 | 629.7 | 597.0 | 592.3 | 599.0 | 593.8 | 607.4 | 610.0 | |||||||||||||||||||||||
| 29.6 |
| 29.4 |
| 26.0 |
| 28.5 |
| 18.6 |
| 19.7 |
| 21.8 |
| 14.2 |
| 16.0 |
| 23.3 |
| - |
| 17.1 |
| 17.6 |
| 20.6 |
| 20.0 |
| 15.7 |
| 15.7 |
| 14.3 |
| 14.5 |
| 12.9 |
| 15.6 |
| 15.8 |
| 34.1 |
| 5.8 |
| 7.4 |
| 5.7 |
| 7.1 |
| 9.0 |
| 9.9 |
| 5.4 |
| 4.0 |
| 4.1 |
| 9.5 |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 637.3 |
| 644.7 |
| 667.1 |
| 689.2 |
| 703.3 |
| 712.7 |
| 694.2 |
| 617.4 |
| 594.9 |
| 533.3 |
| 499.3 |
| 531.3 |
| - |
| 860.3 |
| 936.9 |
| 902.4 |
| 910.1 |
| 913.1 |
| 786.2 |
| 594.9 |
| 568.1 |
| 561.2 |
| 514.5 |
| 473.7 |
| 245.0 |
| 239.9 |
| 245.9 |
| 236.4 |
| 230.4 |
| 218.4 |
| 206.5 |
| 195.7 |
| 184.9 |
| 174.3 |
| 163.7 |
| - |
| 142.6 |
| 134.2 |
| 124.7 |
| 115.3 |
| 106.4 |
| 98.9 |
| 92.4 |
| 84.3 |
| 76.4 |
| 69.7 |
| 63.1 |
| 83.1 |
| 83.9 |
| 92.4 |
| 92.6 |
| 98.0 |
| 101.7 |
| 105.5 |
| 106.7 |
| 110.1 |
| 110.9 |
| 113.9 |
| 114.1 |
| - |
| 114.8 |
| 110.9 |
| 109.7 |
| 107.9 |
| 103.7 |
| 94.3 |
| 91.7 |
| 91.7 |
| 92.4 |
| 93.8 |
| 89.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 3.5 |
| 53.5 |
| 35.0 |
| 45.4 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 14.9 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.5 |
| 107.6 |
| 106.9 |
| 109.3 |
| 106.8 |
| 104.8 |
| 104.0 |
| 104.6 |
| 103.5 |
| 105.3 |
| - |
| 105.6 |
| 106.3 |
| 106.5 |
| 109.4 |
| 108.0 |
| 107.2 |
| 216.4 |
| 197.5 |
| 170.7 |
| 173.6 |
| 172.9 |
| 10.7 |
| 11.4 |
| 12.1 |
| 12.8 |
| 13.5 |
| 14.2 |
| 8.7 |
| 9.3 |
| 10.1 |
| 10.8 |
| 11.6 |
| - |
| 13.4 |
| 14.2 |
| 15.1 |
| 16.0 |
| 16.9 |
| 17.8 |
| 45.4 |
| 43.4 |
| 32.6 |
| 34.3 |
| 36.0 |
| 132.0 |
| 140.8 |
| 140.8 |
| 143.6 |
| 162.0 |
| 168.2 |
| 176.6 |
| 188.3 |
| 199.1 |
| 197.9 |
| 207.9 |
| 217.8 |
| 233.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| 37.6 |
| 39.0 |
| 33.7 |
| 31.2 |
| 26.6 |
| 34.3 |
| 27.5 |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.6 |
| 59.8 |
| 59.1 |
| 51.7 |
| 48.8 |
| 40.8 |
| 46.7 |
| 42.0 |
| 38.4 |
| 36.4 |
| 35.9 |
| - |
| 59.4 |
| 42.8 |
| 42.3 |
| 41.4 |
| 40.4 |
| 3.0 |
| 3.1 |
| 3.0 |
| 11.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,044.9 |
| 1,050.5 |
| 1,079.1 |
| 1,105.2 |
| 1,135.4 |
| 1,154.9 |
| 1,139.0 |
| 1,073.5 |
| 1,085.2 |
| 1,070.7 |
| 1,028.8 |
| 1,083.4 |
| - |
| 1,175.6 |
| 1,233.3 |
| 1,198.2 |
| 1,218.5 |
| 1,225.6 |
| 1,027.1 |
| 970.1 |
| 922.2 |
| 885.2 |
| 845.6 |
| 799.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 5.2 |
| 5.2 |
| 4.1 |
| 4.7 |
| 3.9 |
| 3.6 |
| 4.3 |
| 4.2 |
| 4.6 |
| - |
| 3.8 |
| 3.4 |
| 3.7 |
| 3.5 |
| 3.5 |
| 3.7 |
| 3.8 |
| 3.6 |
| 3.3 |
| 3.2 |
| 3.3 |
| 41.1 |
| 40.2 |
| 39.6 |
| 47.9 |
| 53.6 |
| 51.2 |
| 54.4 |
| 56.4 |
| 62.3 |
| 57.5 |
| 57.0 |
| 56.5 |
| 55.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.6 |
| 106.4 |
| 106.2 |
| 97.3 |
| 87.8 |
| - |
| - |
| - |
| - |
| 71.7 |
| 71.7 |
| - |
| 54.5 |
| 58.6 |
| 52.5 |
| 83.4 |
| 73.7 |
| 48.3 |
| 40.9 |
| 46.0 |
| 36.7 |
| 59.3 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| 195.6 |
| 164.0 |
| 150.5 |
| 159.2 |
| 156.1 |
| 143.0 |
| 162.5 |
| 120.5 |
| 140.7 |
| 134.2 |
| 136.1 |
| 135.7 |
| - |
| 64.9 |
| 68.8 |
| 65.9 |
| 93.5 |
| 86.2 |
| 80.3 |
| 65.1 |
| 72.4 |
| 60.4 |
| 63.6 |
| 56.2 |
| 117.4 |
| 128.0 |
| 138.4 |
| 134.4 |
| 144.2 |
| 148.9 |
| 155.3 |
| 164.5 |
| 175.1 |
| 174.8 |
| 186.1 |
| 197.3 |
| 212.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.2 |
| 8.3 |
| 8.1 |
| 8.0 |
| 8.4 |
| 5.5 |
| 7.1 |
| 7.0 |
| 6.8 |
| 4.0 |
| 4.0 |
| - |
| 3.9 |
| 4.5 |
| 4.5 |
| 3.9 |
| 3.8 |
| 1.5 |
| 1.5 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.0 |
| - |
| 35.1 |
| 35.0 |
| 33.8 |
| 32.8 |
| 30.7 |
| 21.5 |
| 18.3 |
| 17.9 |
| 17.6 |
| 16.4 |
| 14.5 |
| 320.6 |
| 299.2 |
| 297.2 |
| 301.8 |
| 308.3 |
| 300.4 |
| 323.3 |
| 292.2 |
| 322.8 |
| 315.7 |
| 326.2 |
| 337.0 |
| - |
| 100.0 |
| 103.8 |
| 99.8 |
| 126.3 |
| 116.9 |
| 101.8 |
| 83.4 |
| 90.2 |
| 78.0 |
| 80.0 |
| 70.7 |
| 1,547.3 |
| 1,522.6 |
| 1,489.9 |
| 1,464.5 |
| 1,428.9 |
| 1,398.2 |
| 1,358.8 |
| 1,325.7 |
| 1,283.9 |
| 1,259.8 |
| 1,220.0 |
| 1,194.5 |
| - |
| 1,139.5 |
| 1,109.2 |
| 1,086.7 |
| 1,059.2 |
| 1,038.0 |
| 1,001.6 |
| 965.0 |
| 921.4 |
| 893.0 |
| 856.1 |
| 822.4 |
| (760.2) |
| (694.1) |
| (648.4) |
| (588.9) |
| (533.9) |
| (533.6) |
| (532.6) |
| (508.6) |
| (493.1) |
| (504.2) |
| (430.9) |
| - |
| (52.9) |
| 30.5 |
| 21.7 |
| 54.8 |
| 79.2 |
| (67.2) |
| (67.4) |
| (75.0) |
| (70.2) |
| (78.5) |
| (80.6) |
| (15.7) |
| (11.9) |
| (11.1) |
| (9.8) |
| (8.4) |
| (9.6) |
| (6.8) |
| (9.6) |
| (11.8) |
| (12.9) |
| (11.8) |
| (13.3) |
| (11.2) |
| - |
| (11.0) |
| (10.2) |
| (10.0) |
| (6.8) |
| (8.4) |
| (9.1) |
| (11.0) |
| (14.5) |
| (15.6) |
| (12.1) |
| (12.7) |
| 4.2 |
| 4.3 |
| 3.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 751.3 |
| 781.8 |
| 803.5 |
| 827.1 |
| 854.5 |
| 815.6 |
| 781.3 |
| 762.4 |
| 755.0 |
| 702.6 |
| 746.5 |
| - |
| 1,075.5 |
| 1,129.5 |
| 1,098.4 |
| 1,092.2 |
| 1,108.7 |
| 925.3 |
| 886.7 |
| 831.9 |
| 807.2 |
| 765.6 |
| 729.1 |
| 781.8 |
| 803.5 |
| 827.1 |
| 854.5 |
| 815.6 |
| 781.3 |
| 762.4 |
| 755.0 |
| 702.6 |
| 746.5 |
| - |
| 1,075.5 |
| 1,129.5 |
| 1,098.4 |
| 1,092.2 |
| 1,108.7 |
| 925.3 |
| 886.7 |
| 831.9 |
| 807.2 |
| 765.6 |
| 729.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.6 |
| 530.0 |
| 547.3 |
| 569.7 |
| 531.7 |
| 496.9 |
| 454.2 |
| 399.2 |
| 363.2 |
| 395.6 |
| - |
| 795.4 |
| 868.1 |
| 836.5 |
| 816.6 |
| 826.9 |
| 705.9 |
| 529.7 |
| 495.7 |
| 500.8 |
| 450.9 |
| 417.5 |
| 781.8 |
| 803.5 |
| 827.1 |
| 854.5 |
| 815.6 |
| 781.3 |
| 762.4 |
| 755.0 |
| 702.6 |
| 746.5 |
| - |
| 1,075.5 |
| 1,129.5 |
| 1,098.4 |
| 1,092.2 |
| 1,108.7 |
| 925.3 |
| 886.7 |
| 831.9 |
| 807.2 |
| 765.6 |
| 729.1 |
| 635.5 |
| 663.9 |
| 683.7 |
| 707.4 |
| 731.8 |
| 694.6 |
| 667.8 |
| 649.2 |
| 640.3 |
| 588.3 |
| 629.6 |
| - |
| 956.5 |
| 1,008.9 |
| 976.8 |
| 966.7 |
| 983.9 |
| 800.3 |
| 624.8 |
| 591.1 |
| 603.9 |
| 557.7 |
| 520.2 |